{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/047050","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"047050","name":"포스코인터내셔널","market":"KOSPI","sector":"상품 중개업","lastPrice":56700,"marketCap":9974822079600,"sharesOutstanding":175922788,"asOf":"2026-09-26T15:09:35.375Z"},"valuation":{"fiscalYear":2025,"per":16.24,"perTtm":11.5,"ttmPeriod":"25Q3~26Q2","pbr":1.49,"psr":0.31,"evEbitda":null,"ev":14878127334600,"fcff":1112298146803,"fcffYield":0.0748,"roe":0.0927,"revenueGrowth":{"y1":0.001,"y3":-0.0519,"y5":0.0856},"operatingIncomeGrowth":{"y1":0.0433,"y3":0.0889,"y5":0.1969},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.641Z"},"price":{"high52w":87300,"low52w":45650,"fromHigh":-0.3505,"returns":[{"label":"1개월","value":0.08},{"label":"3개월","value":0.2421},{"label":"6개월","value":-0.2389},{"label":"1년","value":0.1607},{"label":"3년","value":-0.2059},{"label":"5년","value":1.3924}]},"dividends":[{"fiscalYear":2025,"dps":1850,"yieldPct":3.2,"payoutPct":51.3},{"fiscalYear":2024,"dps":1550,"yieldPct":3.7,"payoutPct":51.3},{"fiscalYear":2023,"dps":1000,"yieldPct":1.8,"payoutPct":25.4},{"fiscalYear":2022,"dps":1000,"yieldPct":4,"payoutPct":20.9},{"fiscalYear":2021,"dps":800,"yieldPct":3.5,"payoutPct":27.4},{"fiscalYear":2020,"dps":700,"yieldPct":4.7,"payoutPct":36.2},{"fiscalYear":2019,"dps":700,"yieldPct":3.6,"payoutPct":41.2},{"fiscalYear":2018,"dps":600,"yieldPct":3.2,"payoutPct":47.7}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":17526906326000,"operatingIncome":368804258000,"netIncome":108577876000,"controllingNetIncome":128940098000,"ebitda":540246289000,"fcff":1047139553354,"cfo":1267623361000,"capex":268327059000,"totalAssets":8043303770000,"totalLiabilities":5622114580000,"totalEquity":2421189190000,"cash":224657843000,"totalDebt":4038294948000},{"fiscalYear":2016,"statement":"연결","revenue":16492090197000,"operatingIncome":318139080000,"netIncome":122212627000,"controllingNetIncome":111254187000,"ebitda":484533412000,"fcff":676977772960,"cfo":792824746000,"capex":159780710000,"totalAssets":8288782432000,"totalLiabilities":5785130162000,"totalEquity":2503652270000,"cash":173708876000,"totalDebt":3525476870000},{"fiscalYear":2017,"statement":"연결","revenue":22571653747000,"operatingIncome":401313863000,"netIncome":166818739000,"controllingNetIncome":175880360000,"ebitda":616499084000,"fcff":265366481167,"cfo":382240120000,"capex":176132071000,"totalAssets":9169985984000,"totalLiabilities":6317509903000,"totalEquity":2852476081000,"cash":178489883000,"totalDebt":4032793910000},{"fiscalYear":2018,"statement":"연결","revenue":25173939721000,"operatingIncome":472623104000,"netIncome":115741119000,"controllingNetIncome":155174308000,"ebitda":698629396000,"fcff":-193589938451,"cfo":-146126015000,"capex":133496886000,"totalAssets":9881020333000,"totalLiabilities":6991481795000,"totalEquity":2889538538000,"cash":201467875000,"totalDebt":4389384994000},{"fiscalYear":2019,"statement":"연결","revenue":24422574846000,"operatingIncome":605317746000,"netIncome":202398051000,"controllingNetIncome":209403680000,"ebitda":891607697000,"fcff":1502905907643,"cfo":1608967559000,"capex":183090354000,"totalAssets":8959415088000,"totalLiabilities":5911354252000,"totalEquity":3048060836000,"cash":236088955000,"totalDebt":3133004469000},{"fiscalYear":2020,"statement":"연결","revenue":21472386358000,"operatingIncome":474478289000,"netIncome":229524209000,"controllingNetIncome":238556764000,"ebitda":807217131000,"fcff":960658863918,"cfo":1118609455000,"capex":212055975000,"totalAssets":8328038736000,"totalLiabilities":5167165003000,"totalEquity":3160873733000,"cash":679304336000,"totalDebt":2699847134000},{"fiscalYear":2021,"statement":"연결","revenue":33948864785000,"operatingIncome":585385807000,"netIncome":356487962000,"controllingNetIncome":360789119000,"ebitda":929220412000,"fcff":-932836994973,"cfo":-509688025000,"capex":467093435000,"totalAssets":10770734147000,"totalLiabilities":7258594219000,"totalEquity":3512139928000,"cash":521159587000,"totalDebt":3692950929000},{"fiscalYear":2022,"statement":"연결","revenue":37989588330000,"operatingIncome":902507009000,"netIncome":604912380000,"controllingNetIncome":589749886000,"ebitda":1303065362000,"fcff":718120367456,"cfo":1233286799000,"capex":631213126000,"totalAssets":12516336931000,"totalLiabilities":8118209853000,"totalEquity":4398127078000,"cash":1297706346000,"totalDebt":4554360823000},{"fiscalYear":2023,"statement":"연결","revenue":33132821374000,"operatingIncome":1163112035000,"netIncome":680419303000,"controllingNetIncome":673885685000,"ebitda":null,"fcff":575942754076,"cfo":1076435727000,"capex":728159261000,"totalAssets":16617748008000,"totalLiabilities":9992986028000,"totalEquity":6624761980000,"cash":1136862750000,"totalDebt":5786240773000},{"fiscalYear":2024,"statement":"연결","revenue":32340793124000,"operatingIncome":1116921237000,"netIncome":503409725000,"controllingNetIncome":514555065000,"ebitda":1439482581000,"fcff":-11670725574,"cfo":876881370000,"capex":1117173691000,"totalAssets":17336325971000,"totalLiabilities":9986863050000,"totalEquity":7349462921000,"cash":1057204161000,"totalDebt":5893732653000},{"fiscalYear":2025,"statement":"연결","revenue":32373603908000,"operatingIncome":1165316105000,"netIncome":636802406000,"controllingNetIncome":614085020000,"ebitda":null,"fcff":1112298146803,"cfo":1941539030000,"capex":1059044274000,"totalAssets":18753010588000,"totalLiabilities":10940355413000,"totalEquity":7812655175000,"cash":1171465925000,"totalDebt":6074771180000}],"quarterly":[{"stockCode":"047050","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":8248268133000,"operatingIncome":315858181000,"netIncome":209727523000,"prevYearRevenue":8355839801000,"prevYearOperatingIncome":357228310000,"prevYearNetIncome":237522296000,"source":"11014","updatedAt":"2026-08-26T22:19:06.099Z"},{"stockCode":"047050","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":7827528711000,"operatingIncome":265592202000,"netIncome":132798623000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:06.101Z"},{"stockCode":"047050","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":8410420833000,"operatingIncome":357511917000,"netIncome":277303743000,"prevYearRevenue":8137402009000,"prevYearOperatingIncome":275298131000,"prevYearNetIncome":203776438000,"source":"11013","updatedAt":"2026-08-26T22:19:05.573Z"},{"stockCode":"047050","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":9623165241000,"operatingIncome":429005844000,"netIncome":247295629000,"prevYearRevenue":8128828591000,"prevYearOperatingIncome":338101093000,"prevYearNetIncome":90499820000,"source":"11012","updatedAt":"2026-08-26T22:19:05.835Z"}]}